Nifty
Sensex
:
:
25227.35
82327.05
-58.00 (-0.23%)
-173.77 (-0.21%)

Film Production, Distribution & Entertainment

Rating :
63/99

BSE: 539469 | NSE: Not Listed

204.85
13-Oct-2025
  • Open
  • High
  • Low
  • Previous Close
  •  201.65
  •  205.25
  •  199
  •  201.65
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  251657
  •  51355233
  •  205.25
  •  0

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 1,524.88
  • 35.18
  • 2
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 1,596.17
  • 0.10%
  • 7.96

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 64.96%
  • 7.76%
  • 16.05%
  • FII
  • DII
  • Others
  • 0.53%
  • 0.00%
  • 10.70%

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 80.47
  • 36.69
  • -0.66

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • -
  • 36.37
  • 2.54

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 129.45
  • 52.66
  • 3.97

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 14.17
  • 13.33
  • 30.84

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.19
  • 6.36
  • 7.82

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 13.70
  • 13.95
  • 19.95

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Jun 25
Jun 24
Var%
Mar 25
Mar 24
Var%
Dec 24
Dec 23
Var%
Sep 24
Sep 23
Var%
Net Sales
136.35
35.59
283.11%
212.54
283.36
-24.99%
33.88
33.15
2.20%
82.14
52.04
57.84%
Expenses
128.76
31.98
302.63%
168.10
243.09
-30.85%
29.90
28.35
5.47%
74.45
40.91
81.98%
EBITDA
7.58
3.61
109.97%
44.44
40.28
10.33%
3.98
4.80
-17.08%
7.69
11.13
-30.91%
EBIDTM
5.56%
10.13%
20.91%
14.21%
11.74%
14.47%
9.36%
21.39%
Other Income
1.54
1.30
18.46%
1.23
1.49
-17.45%
0.77
0.78
-1.28%
0.97
1.46
-33.56%
Interest
2.90
1.62
79.01%
2.60
5.60
-53.57%
2.12
2.05
3.41%
1.37
2.62
-47.71%
Depreciation
1.44
0.07
1,957.14%
1.40
0.29
382.76%
0.77
0.27
185.19%
0.39
0.22
77.27%
PBT
4.79
3.21
49.22%
41.68
35.87
16.20%
1.86
3.25
-42.77%
6.90
9.75
-29.23%
Tax
1.29
0.81
59.26%
10.66
8.37
27.36%
0.56
0.96
-41.67%
1.86
3.64
-48.90%
PAT
3.50
2.40
45.83%
31.01
27.51
12.72%
1.30
2.29
-43.23%
5.03
6.10
-17.54%
PATM
2.57%
6.75%
14.59%
9.71%
3.83%
6.92%
6.12%
11.73%
EPS
0.72
0.53
35.85%
4.24
4.13
2.66%
0.30
0.55
-45.45%
0.88
0.50
76.00%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Net Sales
464.91
364.15
439.60
371.48
82.91
76.32
313.83
23.44
Net Sales Growth
15.04%
-17.16%
18.34%
348.05%
8.63%
-75.68%
1238.87%
 
Cost Of Goods Sold
0.00
266.52
325.76
249.56
32.02
32.39
162.22
2.65
Gross Profit
464.91
97.63
113.83
121.92
50.90
43.92
151.61
20.79
GP Margin
100.00%
26.81%
25.89%
32.82%
61.39%
57.55%
48.31%
88.69%
Total Expenditure
401.21
304.16
379.07
318.55
87.33
63.60
303.00
19.81
Power & Fuel Cost
-
0.19
0.13
0.13
0.02
0.00
0.00
0.00
% Of Sales
-
0.05%
0.03%
0.03%
0.02%
0%
0%
0%
Employee Cost
-
6.22
4.38
3.75
2.21
1.22
1.80
1.27
% Of Sales
-
1.71%
1.00%
1.01%
2.67%
1.60%
0.57%
5.42%
Manufacturing Exp.
-
20.51
40.16
54.79
46.82
26.63
118.65
5.88
% Of Sales
-
5.63%
9.14%
14.75%
56.47%
34.89%
37.81%
25.09%
General & Admin Exp.
-
8.83
7.12
8.65
5.19
2.86
5.26
3.81
% Of Sales
-
2.42%
1.62%
2.33%
6.26%
3.75%
1.68%
16.25%
Selling & Distn. Exp.
-
0.01
0.05
0.00
0.12
0.16
14.71
5.82
% Of Sales
-
0.00%
0.01%
0%
0.14%
0.21%
4.69%
24.83%
Miscellaneous Exp.
-
1.87
1.48
1.68
0.95
0.34
0.37
0.37
% Of Sales
-
0.51%
0.34%
0.45%
1.15%
0.45%
0.12%
1.58%
EBITDA
63.69
59.99
60.53
52.93
-4.42
12.72
10.83
3.63
EBITDA Margin
13.70%
16.47%
13.77%
14.25%
-5.33%
16.67%
3.45%
15.49%
Other Income
4.51
4.27
4.63
5.00
9.60
0.53
1.41
1.83
Interest
8.99
7.71
11.92
7.77
6.01
2.11
1.48
1.98
Depreciation
4.00
2.92
0.96
0.75
0.23
0.07
0.07
0.08
PBT
55.23
53.64
52.28
49.42
-1.06
11.06
10.68
3.40
Tax
14.37
13.90
14.06
14.09
0.22
2.62
2.42
1.52
Tax Rate
26.02%
25.91%
26.89%
28.51%
-20.75%
23.69%
23.66%
44.71%
PAT
40.84
41.87
38.14
37.25
0.70
5.05
4.21
0.09
PAT before Minority Interest
43.33
39.74
38.22
35.33
-1.28
8.44
7.81
1.88
Minority Interest
2.49
2.13
-0.08
1.92
1.98
-3.39
-3.60
-1.79
PAT Margin
8.78%
11.50%
8.68%
10.03%
0.84%
6.62%
1.34%
0.38%
PAT Growth
6.63%
9.78%
2.39%
5,221.43%
-86.14%
19.95%
4,577.78%
 
EPS
5.76
5.91
5.38
5.25
0.10
0.71
0.59
0.01

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Shareholder's Funds
192.15
134.42
61.12
23.85
19.15
14.09
6.23
Share Capital
14.19
13.35
12.45
12.45
7.58
7.58
5.45
Total Reserves
173.17
110.52
48.67
11.40
10.23
5.18
0.78
Non-Current Liabilities
53.74
19.08
12.66
4.32
5.48
3.26
0.95
Secured Loans
28.23
0.60
0.88
0.15
0.30
0.64
0.93
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
0.38
0.35
0.35
0.22
0.18
0.19
0.10
Current Liabilities
300.55
294.93
159.18
214.44
187.97
247.61
88.36
Trade Payables
91.09
94.91
38.59
46.42
113.70
50.98
17.54
Other Current Liabilities
119.83
164.47
83.68
92.69
44.15
52.97
52.72
Short Term Borrowings
46.43
29.16
34.22
73.91
23.59
24.47
17.66
Short Term Provisions
43.20
6.39
2.69
1.42
6.53
119.19
0.45
Total Liabilities
552.29
456.42
240.87
251.20
222.93
272.00
99.04
Net Block
49.04
5.03
13.60
13.44
23.67
24.78
26.15
Gross Block
53.77
7.20
14.81
16.06
27.08
26.48
26.15
Accumulated Depreciation
4.74
2.16
1.21
2.62
3.41
1.69
0.00
Non Current Assets
61.03
5.96
14.49
14.58
24.23
25.34
26.67
Capital Work in Progress
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Non Current Investment
0.83
0.09
0.09
0.09
0.09
0.09
0.09
Long Term Loans & Adv.
8.17
0.85
0.80
1.06
0.47
0.46
0.44
Other Non Current Assets
3.00
0.00
0.00
0.00
0.00
0.00
0.00
Current Assets
491.27
450.44
226.38
236.63
198.70
246.66
72.37
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
236.59
199.25
75.31
123.52
61.89
76.43
17.55
Sundry Debtors
77.75
90.64
28.11
48.20
92.77
13.63
11.59
Cash & Bank
5.10
19.35
5.63
1.11
2.03
0.37
0.56
Other Current Assets
171.83
77.73
18.54
10.13
42.01
156.22
42.66
Short Term Loans & Adv.
68.04
63.47
98.79
53.66
34.99
142.88
41.01
Net Current Assets
190.71
155.52
67.21
22.19
10.73
-0.95
-15.99
Total Assets
552.30
456.40
240.87
251.21
222.93
272.00
99.04

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Cash From Operating Activity
-25.88
-7.82
46.36
-64.85
5.29
-9.26
20.86
PBT
53.57
52.20
49.46
-1.08
11.08
10.18
3.40
Adjustment
7.96
6.75
6.65
-1.16
3.11
2.49
-0.34
Changes in Working Capital
-84.09
-62.11
-4.47
-61.70
-4.19
-17.25
19.32
Cash after chg. in Working capital
-22.56
-3.16
51.64
-63.94
9.99
-4.57
22.39
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-3.32
-4.66
-5.28
-0.92
-4.70
-4.68
-1.52
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-31.51
-10.31
-2.57
15.29
-0.17
0.03
-26.20
Net Fixed Assets
-46.90
-3.06
-1.39
-1.54
-0.16
0.00
Net Investments
-0.50
0.00
-1.28
-0.25
-0.01
-0.05
Others
15.89
-7.25
0.10
17.08
0.00
0.08
Cash from Financing Activity
53.35
21.64
-39.27
48.65
-3.49
9.05
5.44
Net Cash Inflow / Outflow
-4.04
3.50
4.52
-0.92
1.64
-0.18
0.11
Opening Cash & Equivalents
9.13
5.63
1.11
2.03
0.39
0.55
0.44
Closing Cash & Equivalent
5.10
9.13
5.63
1.11
2.03
0.37
0.55

Financial Ratios

Standalone /

Consolidated
Description
Mar 25
Mar 24
Mar 23
Mar 22
Mar 21
Mar 20
Mar 19
Book Value (Rs.)
26.41
18.56
9.82
19.16
23.51
16.83
11.43
ROA
7.88%
10.96%
14.36%
-0.54%
3.41%
4.21%
1.90%
ROE
25.54%
41.32%
83.16%
-6.16%
55.21%
82.24%
30.17%
ROCE
28.17%
48.32%
58.18%
6.93%
30.89%
35.28%
20.78%
Fixed Asset Turnover
11.95
39.95
24.07
3.84
2.85
11.93
0.90
Receivable days
84.39
49.30
37.49
310.31
254.44
14.67
180.51
Inventory Days
218.43
113.99
97.68
408.10
330.74
54.65
273.26
Payable days
127.36
74.79
62.17
912.81
927.68
77.09
216.83
Cash Conversion Cycle
175.46
88.50
73.00
-194.41
-342.50
-7.77
236.94
Total Debt/Equity
0.41
0.26
0.61
3.11
1.44
2.07
3.16
Interest Cover
7.96
5.39
7.36
0.82
6.23
7.89
2.72

News Update:


  • Panorama Studios’ arm executes Airborne License Agreement with Solaris Pictures
    4th Oct 2025, 16:45 PM

    The agreement has been executed to exploit the Airborne Rights (on exclusive basis) for the entire world including India of the Hindi language film titled ‘Kuch Sapney Apne’

    Read More
  • Panorama Studios Int - Quarterly Results
    7th Aug 2025, 20:05 PM

    Read More

Source: www.accordfintech.com | DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.